[TMAKMUR] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
10-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -71.82%
YoY- 64.83%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 388,949 283,944 173,137 91,828 243,486 168,591 104,998 138.83%
PBT 97,399 72,702 40,066 16,279 61,682 49,176 23,276 158.99%
Tax -24,998 -21,549 -10,169 -3,043 -16,991 -14,487 -8,066 112.13%
NP 72,401 51,153 29,897 13,236 44,691 34,689 15,210 182.16%
-
NP to SH 53,872 39,080 24,633 12,087 42,891 32,683 14,256 142.02%
-
Tax Rate 25.67% 29.64% 25.38% 18.69% 27.55% 29.46% 34.65% -
Total Cost 316,548 232,791 143,240 78,592 198,795 133,902 89,788 131.10%
-
Net Worth 416,689 401,555 349,428 335,461 321,682 0 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 21,511 - - - - - -
Div Payout % - 55.05% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 416,689 401,555 349,428 335,461 321,682 0 0 -
NOSH 372,044 358,532 345,969 172,918 345,895 345,851 346,019 4.93%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.61% 18.02% 17.27% 14.41% 18.35% 20.58% 14.49% -
ROE 12.93% 9.73% 7.05% 3.60% 13.33% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 104.54 79.20 50.04 53.10 70.39 48.75 30.34 127.61%
EPS 14.48 10.90 7.12 6.99 12.40 9.45 4.12 130.63%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.01 1.94 0.93 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 172,918
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 97.53 71.20 43.42 23.03 61.06 42.28 26.33 138.83%
EPS 13.51 9.80 6.18 3.03 10.76 8.20 3.57 142.25%
DPS 0.00 5.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0449 1.0069 0.8762 0.8412 0.8066 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 - - - - - -
Price 1.56 1.89 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.49 2.39 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.77 17.34 0.00 0.00 0.00 0.00 0.00 -
EY 9.28 5.77 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.69 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 21/11/14 25/08/14 10/07/14 - - - -
Price 1.38 1.80 2.10 0.00 0.00 0.00 0.00 -
P/RPS 1.32 2.27 4.20 0.00 0.00 0.00 0.00 -
P/EPS 9.53 16.51 29.49 0.00 0.00 0.00 0.00 -
EY 10.49 6.06 3.39 0.00 0.00 0.00 0.00 -
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.61 2.08 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment